Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Emerging Major
Rating & Risk: Login to view
Yamana Gold Inc.
www: www.yamana.com     email: investor@yamana.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:AUY USD
TSE:YRI CAD

Description

Yamana Gold Inc. are a gold and silver focused emerging major with nine producing mines in Argentina, Brazil, Chile and Mexico, six mines in development in Argentina, Brazil and Chile and exploration properties. Currently they produce roughly 950koz. of gold and 10.0Moz. of silver per year. They have approximately 35Moz. of gold and 90Moz. of silver in the reserves and resources category of which 25Moz. of gold and 65Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$3435.58M which is a rise of roughly 72% over the last nine months. As of 12/02/2018 they have ~$1,775M debt and ~$120M cash. They have 949M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/02/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,997.34M $3,435.58M 12/02/2018 $1,438.23M
Total Assets: $8,100.00M $8,100.00M 12/02/2018 $0.00M
Total Liabilities: $4,000.00M $4,000.00M 12/02/2018 $0.00M
Current Assets: $580.00M $580.00M 12/02/2018 $0.00M
Current Liabilities: $573.00M $573.00M 12/02/2018 $0.00M
Total Debt: $1,775.00M $1,775.00M 12/02/2018 $0.00M
Cash: $120.00M $120.00M 12/02/2018 $0.00M
Enterprise Value: $3,652.34M $5,090.58M 04/25/2131 $1,438.23M
Cash Flow: $75.25M $301.35M never $226.10M
Cash Flow Multiple: 26.54 11.40 never -15.14
Net Debt to
Cash Flow Ratio:		 21.99 5.49 never -16.50
Finance within 1 year: 12/02/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/02/2018 0.00%
Misc 12/02/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 949,000,000 949,000,000 12/02/2018 0
Shares (FD): 961,000,000 961,000,000 12/02/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/02/2018 n/a
Production (Gold Eq Oz.): (guess) 
1,065,784		 (guess) 
1,063,809		 12/02/2018 -1,975
Production (Silver Eq Oz.): (guess) 
92,049,117		 (guess) 
93,473,260		 12/02/2018 1,424,144
Initial CapEx (Outstanding): n/a n/a 12/02/2018 n/a
Funding Option: n/a n/a 12/02/2018 n/a
Documentation: none PRODUCER 12/02/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/02/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 13.00M 13.00M 12/02/2018 0.00M
Measured & Indicated: 25.00M 25.00M 12/02/2018 0.00M
Inferred: 10.00M 10.00M 12/02/2018 0.00M
Reserves & Resources: 35.00M 35.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 10.40M 10.40M 12/02/2018 0.00M
Measured & Indicated: 18.08M 18.08M 12/02/2018 0.00M
Inferred: 4.00M 4.00M 12/02/2018 0.00M
Reserves & Resources: 22.08M 22.08M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
950,000oz.		 (guess) 
950,000oz.		 12/02/2018 0oz.
Cash Cost: $700 $700 12/02/2018 $0.00
Extra Operating Cost: $400 $400 12/02/2018 $0.00
Average Grade: 0.90 g/t 0.90 g/t 12/02/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/02/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 12/02/2018 0.00M
Annual Production: 1,000,000oz. 1,000,000oz. 12/02/2018 0oz.
Cash Cost: $750 $750 12/02/2018 $0
Extra Operating Cost: $400 $400 12/02/2018 $0
SILVER 12/02/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 12/02/2018 0.00M
Measured & Indicated: 65.00M 65.00M 12/02/2018 0.00M
Inferred: 25.00M 25.00M 12/02/2018 0.00M
Reserves & Resources: 90.00M 90.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 20.00M 20.00M 12/02/2018 0.00M
Measured & Indicated: 30.00M 30.00M 12/02/2018 0.00M
Inferred: 6.25M 6.25M 12/02/2018 0.00M
Reserves & Resources: 36.25M 36.25M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000,000oz.		 (guess) 
10,000,000oz.		 12/02/2018 0oz.
Cash Cost: $10 $10 12/02/2018 $0.00
Extra Operating Cost: $5 $5 12/02/2018 $0.00
Average Grade: 3.50 g/t 3.50 g/t 12/02/2018 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 12/02/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 65.00M 65.00M 12/02/2018 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 12/02/2018 0oz.
Cash Cost: $10 $10 12/02/2018 $0
Extra Operating Cost: $6 $6 12/02/2018 $0

Property

Last Analysis Data  (12/02/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 12% n/a n/a n/a
Production Argentina Gualcamayo 100% n/a n/a n/a
Production Goias State, Brazil Chapada copper 100% n/a n/a n/a
Production Goias State, Brazil Chapada gold 100% n/a n/a n/a
Production Salvador, Brazil Fazenda Brasileiro 100% n/a n/a n/a
Production Bahia, Brazil Jacobina 255% n/a n/a n/a
Production Santiago, Chile Alhue-Mineral Florida 100% n/a n/a n/a
Production Antofagasta, Chile El Penon 100% n/a n/a n/a
Production Sonora, Mexico Mercedes 100% n/a n/a n/a
Development Catamarca, Argentina Agua Rica 100% n/a n/a n/a
Development Puerto Deseado, Argentina Cerro Moro 100% n/a n/a n/a
Development Bahia, Brazil C1-Santa Luz 100% n/a n/a n/a
Development Brazil Ernesto 100% n/a n/a n/a
Development Goias State, Brazil Pilar 75% n/a n/a n/a
Development Chile Jeronimo 57% n/a n/a n/a
Exploration Chubut, Argentina Chubut Projects 100% n/a n/a n/a
Exploration Argentina Don Sixto 100% n/a n/a n/a
Exploration Argentina Fomicruz 0% n/a n/a n/a
Exploration Santa Cruz Province, Argentina Santa Cruz Projects 100% n/a n/a n/a
Exploration Argentina Suyai 100% n/a n/a n/a
Exploration Goias State, Brazil Chapada Silver 100% n/a n/a n/a
Exploration Nunavut, Canada Blue Caribou 100% n/a n/a n/a
Exploration Oxford House, Manitoba, Canada Domain 65% n/a n/a n/a
Exploration Red Lake, On, Canada Headway 0% n/a n/a n/a
Exploration Manitoba, Canada Monument Bay 100% 35,000 Open Pit show
Getting close to a PEA.

3 million oz deposit at 1.2 gpt.
Exploration Ontario, Canada North Madsen 100% (guess) n/a Open Pit show
1.3 million oz open pit near surface.
Exploration Red Lake, On, Canada Satterly 0% n/a n/a n/a
Exploration Chile Amancaya 100% n/a n/a n/a
Exploration Chile La Pepa 100% n/a n/a n/a
Total Land Package Size (ha): 35,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 12% n/a n/a n/a
Production Argentina Gualcamayo 100% n/a n/a n/a
Production Goias State, Brazil Chapada copper 100% n/a n/a n/a
Production Goias State, Brazil Chapada gold 100% n/a n/a n/a
Production Salvador, Brazil Fazenda Brasileiro 100% n/a n/a n/a
Production Bahia, Brazil Jacobina 255% n/a n/a n/a
Production Santiago, Chile Alhue-Mineral Florida 100% n/a n/a n/a
Production Antofagasta, Chile El Penon 100% n/a n/a n/a
Production Sonora, Mexico Mercedes 100% n/a n/a n/a
Development Catamarca, Argentina Agua Rica 100% n/a n/a n/a
Development Puerto Deseado, Argentina Cerro Moro 100% n/a n/a n/a
Development Bahia, Brazil C1-Santa Luz 100% n/a n/a n/a
Development Brazil Ernesto 100% n/a n/a n/a
Development Goias State, Brazil Pilar 75% n/a n/a n/a
Development Chile Jeronimo 57% n/a n/a n/a
Exploration Chubut, Argentina Chubut Projects 100% n/a n/a n/a
Exploration Argentina Don Sixto 100% n/a n/a n/a
Exploration Argentina Fomicruz 0% n/a n/a n/a
Exploration Santa Cruz Province, Argentina Santa Cruz Projects 100% n/a n/a n/a
Exploration Argentina Suyai 100% n/a n/a n/a
Exploration Goias State, Brazil Chapada Silver 100% n/a n/a n/a
Exploration Nunavut, Canada Blue Caribou 100% n/a n/a n/a
Exploration Oxford House, Manitoba, Canada Domain 65% n/a n/a n/a
Exploration Red Lake, On, Canada Headway 0% n/a n/a n/a
Exploration Manitoba, Canada Monument Bay 100% 35,000 Open Pit show
Getting close to a PEA.

3 million oz deposit at 1.2 gpt.
Exploration Ontario, Canada North Madsen 100% (guess) n/a Open Pit show
1.3 million oz open pit near surface.
Exploration Red Lake, On, Canada Satterly 0% n/a n/a n/a
Exploration Chile Amancaya 100% n/a n/a n/a
Exploration Chile La Pepa 100% n/a n/a n/a
Total Land Package Size (ha): 35,000  

Profitability (by resource)

Proven &
Probable		 12/02/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 96.56% 96.62% n/a 0.06%
Percentage Silver: 3.44% 3.38% n/a -0.06%
Total (Gold Eq. Oz.): 13.46M 13.46M n/a -0.01M
Total (Silver Eq. Oz.): 1,162.78M 1,182.27M n/a 19.49M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.63M 10.63M n/a 0.00M
Silver Eq. Oz.: 918.22M 933.81M n/a 15.59M
Maximum Profit (Gold): $888.89M $3,115.84M n/a $2,226.95M
Maximum Profit (Silver): $-11.90M $33.46M n/a $45.36M
Total Maximum Profit: $876.99M $3,149.30M n/a $2,272.31M
Max Profit / Current MCap: 0.439 0.917 n/a 0.478
Max Profit Per Share (Gold): $0.92 $3.24 n/a $2.32
Max Profit Per Share (Silver): $-0.01 $0.03 n/a $0.05
Total Max Profit Per Share: $0.91 $3.28 n/a $2.36
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $187.87 $323.27 n/a $135.40
FD Mkt. Cap / Silver Eq.: $2.18 $3.68 n/a $1.50
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.37% 21.16% n/a 5.78%
Measured &
Indicated		 12/02/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 97.08% 97.13% n/a 0.05%
Percentage Silver: 2.92% 2.87% n/a -0.05%
Total (Gold Eq. Oz.): 25.75M 25.74M n/a -0.01M
Total (Silver Eq. Oz.): 2,224.19M 2,261.66M n/a 37.48M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.43M 18.42M n/a -0.01M
Silver Eq. Oz.: 1,591.52M 1,618.63M n/a 27.10M
Maximum Profit (Gold): $1,545.30M $5,416.77M n/a $3,871.47M
Maximum Profit (Silver): $-17.85M $50.19M n/a $68.04M
Total Maximum Profit: $1,527.45M $5,466.96M n/a $3,939.51M
Max Profit / Current MCap: 0.765 1.591 n/a 0.827
Max Profit Per Share (Gold): $1.61 $5.64 n/a $4.03
Max Profit Per Share (Silver): $-0.02 $0.05 n/a $0.07
Total Max Profit Per Share: $1.59 $5.69 n/a $4.10
Total Free Profit Per Share: $0.00 $2.11 n/a $2.11
FD Mkt. Cap / Gold Eq.: $108.39 $186.50 n/a $78.11
FD Mkt. Cap / Silver Eq.: $1.25 $2.12 n/a $0.87
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.87% 12.21% n/a 3.34%

Reserves &
Resources		 12/02/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 97.11% 97.16% n/a 0.05%
Percentage Silver: 2.89% 2.84% n/a -0.05%
Total (Gold Eq. Oz.): 36.04M 36.02M n/a -0.02M
Total (Silver Eq. Oz.): 3,112.86M 3,165.33M n/a 52.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 22.50M 22.49M n/a -0.01M
Silver Eq. Oz.: 1,943.24M 1,976.34M n/a 33.10M
Maximum Profit (Gold): $1,887.18M $6,615.17M n/a $4,727.99M
Maximum Profit (Silver): $-21.57M $60.65M n/a $82.22M
Total Maximum Profit: $1,865.61M $6,675.81M n/a $4,810.21M
Max Profit / Current MCap: 0.934 1.943 n/a 1.009
Max Profit Per Share (Gold): $1.96 $6.88 n/a $4.92
Max Profit Per Share (Silver): $-0.02 $0.06 n/a $0.09
Total Max Profit Per Share: $1.94 $6.95 n/a $5.01
Total Free Profit Per Share: $0.00 $3.37 n/a $3.37
FD Mkt. Cap / Gold Eq.: $88.77 $152.74 n/a $63.97
FD Mkt. Cap / Silver Eq.: $1.03 $1.74 n/a $0.71
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.26% 10.00% n/a 2.73%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.